(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 150.51%196.09M | 79.00%55.05M | 669.11%44.69M | 97.70%93.22M | 157.66%3.14M | 28.32%78.28M | 11.91%30.75M | -88.83%5.81M | 175.21%47.15M | 84.74%-5.44M |
Net income from continuing operations | 1,526.29%138.05M | -10,224.20%-38.07M | -3.60%29.75M | 13,345.93%176.55M | 28.54%-30.17M | 96.11%-9.68M | 101.73%376K | 191.97%30.86M | 101.27%1.31M | 52.92%-42.23M |
Operating gains losses | 117.61%13.81M | 3,159.77%8.67M | 102.79%1.57M | 96.14%-474K | 140.30%4.04M | -100.31%-78.43M | 104.65%266K | -1,544.94%-56.37M | -8,241.06%-12.29M | 66.76%-10.03M |
Depreciation and amortization | -3.52%176.54M | 7.90%33.8M | -4.79%46.99M | -7.04%47.54M | -5.77%48.21M | -15.01%182.98M | -40.37%31.33M | -7.66%49.36M | -4.37%51.14M | -8.37%51.16M |
Deferred tax | ---146.72M | ---2.03M | --11.44M | ---158.44M | --2.31M | --0 | --0 | --0 | --0 | --0 |
Other non cash items | 15.20%22.15M | 20.17%5.93M | 15.31%5.46M | 12.26%5.37M | 12.87%5.38M | 13.57%19.23M | 14.52%4.94M | 11.75%4.74M | 14.01%4.79M | 13.98%4.77M |
Change In working capital | 60.29%-11.35M | 275.67%50.44M | -104.70%-52.84M | 1,890.36%20.05M | -92.33%-29M | -124.34%-28.59M | 1,055.59%13.43M | -179.09%-25.82M | -101.79%-1.12M | -163.94%-15.08M |
-Change in receivables | 151.69%15.69M | 62.74%-18.48M | -119.43%-902K | 111.78%693K | 67.89%34.38M | -187.38%-30.36M | -36.87%-49.6M | 1.02%4.64M | -112.78%-5.88M | 0.55%20.48M |
-Change in inventory | 83.67%-311K | -103.60%-254K | 115.14%643K | 105.67%16K | 83.85%-716K | 4.70%-1.9M | 1,358.26%7.06M | -34.49%-4.25M | 41.49%-282K | -483.23%-4.43M |
-Change in prepaid assets | 111.32%253K | 13.00%3.95M | 87.68%-473K | 54.80%-598K | -363.43%-2.62M | 23.28%-2.23M | 439.79%3.49M | -475.41%-3.84M | 35.65%-1.32M | -167.46%-566K |
-Change in payables and accrued expense | -120.12%-7.79M | -0.47%43.26M | -29,172.73%-41.86M | 380.72%34.09M | -270.20%-43.28M | -49.11%38.73M | 104.68%43.47M | -100.36%-143K | -53.54%7.09M | -2,575.51%-11.69M |
-Change in other current liabilities | 85.90%-148K | 94.48%-31K | -134.18%-27K | -180.70%-46K | 92.95%-44K | 47.05%-1.05M | 12.60%-562K | 112.91%79K | 235.71%57K | 9.04%-624K |
-Change in other working capital | 40.04%-19.05M | 129.87%21.99M | 54.17%-10.22M | -1,703.20%-14.1M | 8.37%-16.71M | -335.45%-31.77M | -35.28%9.57M | -195.34%-22.31M | -119.94%-782K | -878.82%-18.24M |
Cash from discontinued investing activities | -54.84%13.04M | 28.87M | ||||||||
Operating cash flow | 95.18%209.13M | 14.19%68.08M | 669.11%44.69M | 97.70%93.22M | 157.66%3.14M | 75.64%107.15M | 116.97%59.62M | -88.83%5.81M | 175.21%47.15M | 84.74%-5.44M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -34.32%-62.38M | 11.81%-11.1M | 24.60%-10.95M | -159.69%-21.12M | -71.55%-19.21M | -214.80%-46.44M | -219.69%-12.59M | -511.75%-14.52M | -361.78%-8.13M | -123.07%-11.2M |
Net PPE purchase and sale | 4.59%-52.48M | 43.23%-10.36M | 38.01%-9.06M | -32.15%-16.57M | -71.72%-16.49M | -132.81%-55.01M | -261.18%-18.25M | -202.40%-14.62M | -149.46%-12.54M | -10.18%-9.6M |
Net intangibles purchase and sale | -10.80%-10.97M | -82.90%-2.72M | 23.56%-2.78M | -1.46%-2.65M | -30.28%-2.83M | -7.65%-9.9M | 25.45%-1.49M | -70.80%-3.64M | -30.92%-2.61M | 29.59%-2.17M |
Net business purchase and sale | -266.06%-8.93M | -1,285.48%-735K | ---2.33M | -163.93%-3.4M | ---2.47M | 169.67%5.38M | -96.89%62K | --0 | --5.32M | --0 |
Net other investing changes | -23.53%10.01M | -61.74%2.71M | -13.61%3.23M | -11.73%1.5M | 345.42%2.58M | -81.63%13.09M | 537.05%7.08M | -18.67%3.73M | -67.74%1.7M | -99.04%579K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -30.83%-72.94M | 1.09%-21.66M | 24.60%-10.95M | -159.69%-42.24M | -71.55%-19.21M | -237.82%-55.75M | -456.21%-21.9M | -511.75%-14.52M | -823.57%-16.26M | -123.07%-11.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -227.63%-130.4M | 12.51%-24.8M | -592.04%-54.75M | -42.79%-51.9M | -92.29%1.06M | 56.33%-39.8M | -13.08%-28.35M | 122.17%11.13M | -497.26%-36.35M | 240.74%13.77M |
Net issuance payments of debt | -234.91%-129.33M | 12.50%-24.14M | -569.19%-54.75M | -42.48%-51.9M | -89.31%1.47M | 57.22%-38.62M | -12.51%-27.59M | 123.25%11.67M | -498.55%-36.43M | 245.15%13.73M |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | --113K | --0 | --0 | --79K | --34K |
Net other financing activities | 18.01%-1.06M | 12.90%-655K | ---- | ---- | ---406K | -49.94%-1.29M | -38.75%-752K | ---542K | ---- | ---- |
Cash from discontinued financing activities | -11.16%-3.94M | -3.55M | ||||||||
Financing cash flow | -209.92%-134.34M | 9.88%-28.74M | -592.04%-54.75M | -42.79%-51.9M | -92.29%1.06M | 52.43%-43.35M | -27.23%-31.89M | 122.17%11.13M | -497.26%-36.35M | 240.74%13.77M |
Net cash flow | ||||||||||
Beginning cash position | 28.72%34.67M | -34.04%19.03M | 50.45%40M | -18.24%19.7M | 28.72%34.67M | 65.73%26.94M | 1.35%28.85M | -8.97%26.58M | 23.54%24.09M | 65.73%26.94M |
Current changes in cash | -76.94%1.86M | 203.22%17.68M | -969.66%-21.01M | 656.16%20.2M | -423.73%-15.01M | -22.04%8.05M | 482.61%5.83M | 545.76%2.42M | -71.24%2.67M | -192.18%-2.87M |
Effect of exchange rate changes | 142.72%135K | -327.27%-47K | 132.88%48K | 154.70%99K | 59.09%35K | -189.01%-316K | -22.22%-11K | 22.75%-146K | -143.83%-181K | -84.29%22K |
End cash Position | 5.74%36.67M | 5.74%36.67M | -34.04%19.03M | 50.45%40M | -18.24%19.7M | 28.72%34.67M | 28.72%34.67M | 1.35%28.85M | -8.97%26.58M | 23.54%24.09M |
Free cash flow | 244.89%145.68M | 37.90%55.01M | 363.97%32.85M | 131.22%74M | 5.97%-16.19M | 49.91%42.24M | 95.19%39.89M | -127.62%-12.45M | 216.42%32.01M | 63.71%-17.21M |
Currency Unit | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD | CAD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data